XML 34 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands
3 Months Ended6 Months Ended9 Months Ended6 Months Ended9 Months Ended
Sep. 30, 2011
Jun. 16, 2011
Predecessors
Station Casinos, Inc.
Sep. 30, 2010
Predecessors
Station Casinos, Inc.
Jun. 16, 2011
Predecessors
Green Valley Ranch Gaming LLC
Sep. 30, 2010
Predecessors
Green Valley Ranch Gaming LLC
Cash flows from operating activities:     
Net income (loss)$ (19,813)$ 3,357,474$ (388,972)$ 626,364$ (72,784)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:     
Depreciation and amortization38,51961,162120,0169,51216,485
Change in fair value of derivative instruments (397)42 50,550
Write downs and other charges, net8973,95320510445
Impairment of goodwill  60,386  
Impairment of other intangible assets and other assets  181,773  
Amortization of debt discount and issuance costs20,4991961,467327918
Accrued interest - paid in kind1,135    
Share based compensation 6,22410,125  
(Earnings) losses from joint ventures(332)16,39758,512  
Gain on dissolution of joint venture (250)   
Reorganization items and fresh start adjustments (3,259,995)78,465(634,999) 
Changes in assets and liabilities:     
Restricted cash12,331(10,956)(96,470)1,6005
Receivables, net4,44913,90434,788(64)(704)
Inventories and prepaid expenses(9,035)13,3726931,118(715)
Deferred income tax (114,978)(18,511)  
Accounts payable(21,755)23,021(3,826)1,562(1,353)
Accrued interest6,2546,46916,43711,96931,052
Accrued expenses and other current liabilities(10,118)18,42016,502(8,308)427
Due to Station Casinos, Inc.   3,7162,106
Other, net(2,003)32,111925133128
Total adjustments40,841(3,191,347)461,529(613,330)98,944
Net cash provided by operating activities before reorganization items21,028166,12772,55713,03426,160
Net cash used for reorganization items (2,571,267)(62,480)(325,539) 
Net cash provided by (used in) operating activities21,028(2,405,140)10,077(312,505)26,160
Cash flows from investing activities:     
Capital expenditures(15,854)(14,701)(25,259)(1,418)(1,588)
Proceeds from sale of land, property and equipment222200452 11
Investments in joint ventures  (3,159)  
Distributions in excess of earnings from joint ventures3382,0422,147  
Construction contracts payable395(397)(445)  
Proceeds from repayment of Native American development costs10,000 42,806  
Native American development costs(2,340)(2,231)(14,142)  
Other, net(1,275)(3,554)(8,624) (156)
Net cash used in investing activities(8,514)(18,641)(6,224)(1,418)(1,733)
Cash flows from financing activities:     
Proceeds from issuance of voting and non-voting units 279,000   
Borrowings under Propco Term Loan 1,575,000   
Borrowings under Propco Revolver 85,000   
Borrowings under Opco Term Loan 435,704   
Borrowings under GVR Term Loan   305,000 
Borrowings under GVR Revolver   5,000 
Borrowings under Successor credit agreements with original maturities of three months or less, net12,900    
Payments under Successor credit agreements with original maturities greater than three months(43,902)    
Borrowings under STN Credit Agreement with original maturities of three months or less, net  2,870  
Payments under STN Term Loan with original maturities greater than three months (625)(1,875)  
Debt issuance costs(422)(1,619) (19,070)(4,890)
Other, net(1,525)(886)(515) (157)
Net cash (used in) provided by financing activities(32,949)2,371,574480290,930(5,047)
Cash and cash equivalents:     
(Decrease) increase in cash and cash equivalents(20,435)(52,207)4,333(22,993)19,380
Balance, beginning of period113,150165,357185,19340,60311,730
Balance, end of period92,715113,150189,52617,61031,110
Supplemental cash flow disclosures:     
Cash paid for interest, net of $926, $2,939, $0, $8,182, $0 capitalized, respectively$ 22,785$ 35,595$ 58,112$ 8,286$ 3,125